[IBHD] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 1455.56%
YoY- 131.64%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 162,512 177,832 72,980 52,664 114,784 164,256 637,396 -20.35%
PBT 19,800 7,056 6,692 -20,192 5,632 33,912 100,064 -23.64%
Tax -3,444 -4,264 -868 2,116 -1,392 -8,144 -2,160 8.07%
NP 16,356 2,792 5,824 -18,076 4,240 25,768 97,904 -25.76%
-
NP to SH 16,284 2,700 5,740 -18,140 4,364 25,732 97,940 -25.82%
-
Tax Rate 17.39% 60.43% 12.97% - 24.72% 24.02% 2.16% -
Total Cost 146,156 175,040 67,156 70,740 110,544 138,488 539,492 -19.54%
-
Net Worth 1,188,671 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 2.60%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,188,671 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 2.60%
NOSH 1,857,299 1,857,299 1,136,863 1,118,591 1,116,448 1,012,397 1,008,230 10.70%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.06% 1.57% 7.98% -34.32% 3.69% 15.69% 15.36% -
ROE 1.37% 0.23% 0.50% -1.54% 0.38% 2.50% 9.61% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.75 9.57 6.42 4.71 10.28 15.48 60.06 -27.43%
EPS 0.88 0.16 0.52 -1.64 0.40 2.44 9.24 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 1.01 1.05 1.02 0.97 0.96 -6.52%
Adjusted Per Share Value based on latest NOSH - 1,136,863
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.75 9.57 3.93 2.84 6.18 8.84 34.32 -20.35%
EPS 0.88 0.16 0.31 -0.98 0.23 1.39 5.27 -25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.6182 0.6324 0.6131 0.5543 0.5486 2.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.225 0.22 0.29 0.31 0.14 0.43 0.50 -
P/RPS 2.57 2.30 4.52 6.58 1.36 2.78 0.83 20.70%
P/EPS 25.66 151.34 57.44 -19.12 35.82 17.74 5.42 29.55%
EY 3.90 0.66 1.74 -5.23 2.79 5.64 18.46 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.29 0.30 0.14 0.44 0.52 -6.37%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 30/05/23 30/05/22 27/05/21 12/06/20 30/05/19 30/05/18 -
Price 0.245 0.235 0.28 0.30 0.165 0.39 0.485 -
P/RPS 2.80 2.45 4.36 6.37 1.60 2.52 0.81 22.94%
P/EPS 27.94 161.65 55.46 -18.50 42.21 16.09 5.26 32.05%
EY 3.58 0.62 1.80 -5.41 2.37 6.22 19.03 -24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.28 0.29 0.16 0.40 0.51 -4.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment